[YINSON] YoY Quarter Result on 30-Apr-2003 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -132.23%
YoY- 4.62%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 103,255 102,904 104,371 37,680 31,905 29,187 26,227 25.64%
PBT 2,751 2,287 3,276 11 -94 307 -360 -
Tax -906 -741 -950 -176 94 -145 360 -
NP 1,845 1,546 2,326 -165 0 162 0 -
-
NP to SH 1,845 1,546 2,326 -165 -173 162 -291 -
-
Tax Rate 32.93% 32.40% 29.00% 1,600.00% - 47.23% - -
Total Cost 101,410 101,358 102,045 37,845 31,905 29,025 26,227 25.26%
-
Net Worth 64,859 56,496 49,405 37,572 37,582 36,943 36,622 9.98%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 64,859 56,496 49,405 37,572 37,582 36,943 36,622 9.98%
NOSH 43,824 43,796 43,721 19,879 19,885 19,756 19,795 14.15%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 1.79% 1.50% 2.23% -0.44% 0.00% 0.56% 0.00% -
ROE 2.84% 2.74% 4.71% -0.44% -0.46% 0.44% -0.79% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 235.61 234.96 238.72 189.54 160.45 147.74 132.49 10.06%
EPS 4.21 3.53 5.32 -0.83 -0.87 0.82 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.29 1.13 1.89 1.89 1.87 1.85 -3.64%
Adjusted Per Share Value based on latest NOSH - 19,879
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 3.22 3.21 3.25 1.17 0.99 0.91 0.82 25.59%
EPS 0.06 0.05 0.07 -0.01 -0.01 0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0176 0.0154 0.0117 0.0117 0.0115 0.0114 9.99%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 1.12 1.24 1.30 1.35 2.07 1.50 2.85 -
P/RPS 0.48 0.53 0.54 0.71 1.29 1.02 2.15 -22.10%
P/EPS 26.60 35.13 24.44 -162.65 -237.93 182.93 -193.88 -
EY 3.76 2.85 4.09 -0.61 -0.42 0.55 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.96 1.15 0.71 1.10 0.80 1.54 -11.09%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 27/06/06 29/06/05 28/06/04 26/06/03 28/06/02 24/08/01 28/06/00 -
Price 1.14 1.26 1.35 1.43 1.83 1.50 2.32 -
P/RPS 0.48 0.54 0.57 0.75 1.14 1.02 1.75 -19.38%
P/EPS 27.08 35.69 25.38 -172.29 -210.34 182.93 -157.82 -
EY 3.69 2.80 3.94 -0.58 -0.48 0.55 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.98 1.19 0.76 0.97 0.80 1.25 -7.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment